NTT DATA INTRAMART CORPORATION

3850 株式会社エヌ・ティ・ティ・データ・イントラマート

Information & Communication · Standard

PRICE: ¥2,749 · MKT CAP: ¥13.4B · P/E: 14.6x · P/B: 2.28x · DIV YIELD: 1.3%

PRICE — 5Y

Characteristics & Business Summary

NTT Data Intramart Corporation provides software products and services in Japan and internationally. The company operates through two segments, Package Business and Service Business. The company develops and sells packages, such as web system construction...

Income Statement Highlights (¥ Million, except EPS/DPS in ¥)

Fiscal Period	FY 2020	FY 2021	FY 2022	FY 2023	FY 2024	FY 2025	Forecast
Net Sales	5,913	7,654	7,967	9,258	11,829	—	14,500
Operating Profit	168	843	811	376	552	—	1,450
Ordinary Profit	170	812	765	402	600	—	—
Net Profit	107	550	399	350	341	—	1,040
EPS	¥22	¥114	¥82	¥72	¥70	¥188	—
DPS	¥11	¥35	¥35	¥35	¥35	¥0	—

Balance Sheet & Valuation Highlights

Total Assets ¥11B

Net Assets (Equity) ¥6B

Equity Ratio 53.4%

ROE (Return on Equity) —

Cash & Equivalents ¥2B

Interest-Bearing Debt —

Capital Expenditure (CapEx) ¥0B

Depreciation & Amort. ¥1B

Major Shareholders

1. ㈱NTTデータ 47.7%
2. 中山義人 11.9%
3. Hikari Tsushin, Inc. 6.9%
4. ㈱DTS 2.6%
5. MSIP CLIENT SECURITIES （常任代理人モルガン・スタンレーMUFG証券㈱） 2.2%
6. 五味大輔 1.5%
7. 伊藤忠テクノソリューションズ㈱ 1.2%
8. ㈱日立ソリューションズ 1.2%
9. NECネクサソリューションズ㈱ 1.2%
10. イントラマート社員持株会 0.8%

Activist Activity

NTT DATA Japan Corporation 23.76%

2026-04-03 · correction

NTT DATA Japan Corporation 21.38%

2026-04-03 · change

NTT DATA Japan Corporation 23.76%

2026-03-06 · change

Hikari Tsushin K.K. 4.47%

2025-09-26 · change

Hikari Tsushin K.K. 5.04%

2025-08-25 · change

Historical Per-Share Data & Valuation Ratios

Per Share Metric	FY 2020	FY 2021	FY 2022	FY 2023	FY 2024	FY 2025	Forecast
Revenues per share	¥1,220	¥1,580	¥1,644	¥1,907	¥2,431	—	—
FCF/Share	¥114	¥407	¥171	¥160	¥278	¥187	—
EPS	¥22	¥114	¥82	¥72	¥70	¥188	—
DPS	¥11	¥35	¥35	¥35	¥35	¥0	—
Capital Spending per share	¥1	¥1	¥17	¥20	¥9	¥1	—
Book Value per share	¥819	¥922	¥969	¥1,008	¥1,045	¥1,203	—
Common Shares Outstanding	5M	5M	5M	5M	5M	—	—

Financial Aggregates & Margins

Financial Aggregate	FY 2020	FY 2021	FY 2022	FY 2023	FY 2024	FY 2025	Forecast
Revenues (Net Sales)	¥6B	¥8B	¥8B	¥9B	¥12B	—	¥14B
Operating Margin (%)	2.8%	11.0%	10.2%	4.1%	4.7%	—	10.0%
Net Profit (owners)	¥0B	¥1B	¥0B	¥0B	¥0B	—	¥1B
Net Profit Margin (%)	1.8%	7.2%	5.0%	3.8%	2.9%	—	7.2%
Working Capital	¥2B	¥2B	¥2B	¥1B	¥1B	¥2B	—
Total Debt (Interest-bearing)	¥0B	¥0B	¥0B	¥0B	¥0B	—	—
Net Worth (Common Equity)	¥4B	¥4B	¥5B	¥5B	¥5B	¥6B	—
Return on Total Assets (ROA)	1.7%	7.2%	5.3%	4.1%	3.7%	—	—
Return on Common Equity (ROE)	2.7%	12.3%	8.5%	7.2%	6.7%	—	—

Business Summary & Analysis

Capital Strategy Targets

No active capital policy disclosure records found.